32990 - Other Manufacturing N.e.c.
Distribution Costs
-1,580,733 GBP2024-01-01 ~ 2024-12-31
-2,202,237 GBP2022-09-01 ~ 2023-12-31
Administrative Expenses
-4,113,048 GBP2024-01-01 ~ 2024-12-31
-4,338,563 GBP2022-09-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,016,568 GBP2024-01-01 ~ 2024-12-31
3,256,207 GBP2022-09-01 ~ 2023-12-31
Profit/Loss
1,512,426 GBP2024-01-01 ~ 2024-12-31
2,529,552 GBP2022-09-01 ~ 2023-12-31
Property, Plant & Equipment
92,813 GBP2024-12-31
94,101 GBP2023-12-31
Debtors
3,782,017 GBP2024-12-31
4,126,700 GBP2023-12-31
Cash at bank and in hand
603,844 GBP2024-12-31
444,960 GBP2023-12-31
Current Assets
13,597,319 GBP2024-12-31
10,306,469 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,337,484 GBP2023-12-31
Net Current Assets/Liabilities
8,487,181 GBP2024-12-31
6,968,985 GBP2023-12-31
Total Assets Less Current Liabilities
8,579,994 GBP2024-12-31
7,063,086 GBP2023-12-31
Net Assets/Liabilities
8,567,415 GBP2024-12-31
7,054,989 GBP2023-12-31
Equity
Called up share capital
113 GBP2024-12-31
113 GBP2023-12-31
113 GBP2022-08-31
Share premium
8,879 GBP2024-12-31
8,879 GBP2023-12-31
8,879 GBP2022-08-31
Retained earnings (accumulated losses)
8,558,423 GBP2024-12-31
7,045,997 GBP2023-12-31
4,516,445 GBP2022-08-31
Equity
8,567,415 GBP2024-12-31
7,054,989 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,512,426 GBP2024-01-01 ~ 2024-12-31
2,529,552 GBP2022-09-01 ~ 2023-12-31
Audit Fees/Expenses
7,000 GBP2024-01-01 ~ 2024-12-31
8,625 GBP2022-09-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
442022-09-01 ~ 2023-12-31
Wages/Salaries
2,434,674 GBP2024-01-01 ~ 2024-12-31
3,056,048 GBP2022-09-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
148,431 GBP2024-01-01 ~ 2024-12-31
189,765 GBP2022-09-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,805,747 GBP2024-01-01 ~ 2024-12-31
3,245,813 GBP2022-09-01 ~ 2023-12-31
Director Remuneration
719,776 GBP2024-01-01 ~ 2024-12-31
578,013 GBP2022-09-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,482 GBP2024-01-01 ~ 2024-12-31
-20,815 GBP2022-09-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
230,218 GBP2024-12-31
177,948 GBP2023-12-31
Motor vehicles
38,496 GBP2024-12-31
55,163 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
268,714 GBP2024-12-31
233,111 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-13,861 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-16,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-30,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
140,884 GBP2024-12-31
106,379 GBP2023-12-31
Motor vehicles
35,017 GBP2024-12-31
32,631 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
175,901 GBP2024-12-31
139,010 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
54,766 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,787 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,553 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-20,261 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-6,401 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,662 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
89,334 GBP2024-12-31
71,569 GBP2023-12-31
Motor vehicles
3,479 GBP2024-12-31
22,532 GBP2023-12-31
Finished Goods/Goods for Resale
9,211,458 GBP2024-12-31
5,734,809 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,426,726 GBP2024-12-31
3,979,912 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
160,478 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
10,078 GBP2024-12-31
10,078 GBP2023-12-31
Prepayments/Accrued Income
Current
184,735 GBP2024-12-31
136,710 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,782,017 GBP2024-12-31
Current, Amounts falling due within one year
4,126,700 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,307,701 GBP2024-12-31
312,332 GBP2023-12-31
Amounts owed to group undertakings
Current
2,087,066 GBP2024-12-31
1,488,136 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
747,470 GBP2023-12-31
Other Taxation & Social Security Payable
Current
396,272 GBP2024-12-31
596,313 GBP2023-12-31
Other Creditors
Current
20,385 GBP2024-12-31
27,672 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
298,714 GBP2024-12-31
165,561 GBP2023-12-31
Creditors
Current
5,110,138 GBP2024-12-31
3,337,484 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
114 shares2024-12-31
114 shares2023-12-31
Par Value of Share
Class 3 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
23 shares2024-12-31
23 shares2023-12-31
Equity
Called up share capital
113 GBP2024-12-31
113 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
444,317 GBP2024-12-31
Between two and five year
1,029,999 GBP2024-12-31
More than five year
2,568,320 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,042,636 GBP2024-12-31